$177,000
NAL Estimated Property Value1118 Verde Trails Dr, Houston, TX, 77073
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesRefrigerator
FlooringLaminate
Exterior
Lot Size2,609 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1277240050009
Lot Number9
SubdivisionRemington Ranch Amend
Land UseResidential
Legal DescriptionLT 9 BLK 5 REMINGTON RANCH SEC 12 AMEND
Census Tract240706
Assessed Land Value$39,795
Assessed Improvement Value$130,311
Assessment Year2025
About this property
Great starter home located close to I45 with easy access to George Bush International Airport, the 99 loop and Sam Houston Toll roads. Nice 2 story home featuring 3 bedrooms upstairs, Living, Dining , Kitchen and Half bath down. Private detached garage with a small fenced in yard. Close to Shopping, Top Golf and Hurricane Harbor.
Investor Tools
$177,000
Estimated Property Value
$157,513Estimated Mortgage Balance
$19,487Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$190/month
$864/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,396
$170,106
2025
$39,795
$130,311
$170,106
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,396
$170,106
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$165,000
No
First
Nov 17, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,513
$12,593
7%
89%
$990/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,854/mo
$-132/mo
11.7%
